Flat
TW8
1 bed
1 bath
Baltic Avenue, Brentford TW8
London, England · TW8
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£-13,568
↘ -15%After 5 Years
Change In Property Value
£30,963
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,000 | £12,180 | £12,484 | £12,797 | £13,181 | £62,642 |
| Total Expenses | £15,101 | £15,165 | £15,238 | £15,313 | £15,394 | £76,210 |
| Profit Before Tax | £-3,101 | £-2,985 | £-2,753 | £-2,516 | £-2,214 | £-13,568 |
| Profit After Tax | £-3,101 | £-2,985 | £-2,753 | £-2,516 | £-2,214 | £-13,568 |
| Change In Property Value | £3 | £3 | £5,999 | £10,708 | £14,250 | £30,963 |
| Net Return | £-3,098 | £-2,982 | £3,246 | £8,192 | £12,036 | £17,395 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | -3% | -3% | 3% | 9% | 13% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change